Hariom Pipe Industries Ltd

Hariom Pipe Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Hariom Pipe Industries Ltd

₹ 368 -4.48%
04 Apr - close price
hariompipes.com BSE: 543517 NSE: HARIOMPIPE
About

Incorporated in 2008, Hariom Pipe Industries Ltd is a manufacturer of high-quality steel products[1]

Key Points

Business Overview:[1][2]
HPIL is a vertically integrated steel manufacturer with 800+ SKU’s of Iron & Steel products. It is one of the few players to have end to end Backward Integration process for Hot Charging, from producing raw materials like sponge iron and billets to final products

Website BSE NSE
  • Market Cap ₹ 1,139 Cr.
  • Current Price ₹ 368
  • High / Low ₹ 889 / 320
  • Stock P/E 18.6
  • Book Value ₹ 178
  • Dividend Yield 0.16 %
  • ROCE 14.6 %
  • ROE 13.5 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 47.2% CAGR over last 5 years

Cons

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Steel Industry: Steel - Medium / Small

Part of BSE SmallCap BSE Allcap BSE Industrials

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
106 124 142 127 123 252 240 302 280 331 343 314 300
92 107 126 111 104 220 212 266 247 289 299 272 260
Operating Profit 13 17 16 16 18 31 28 36 33 42 45 42 40
OPM % 13% 14% 11% 13% 15% 12% 12% 12% 12% 13% 13% 13% 13%
2 0 0 0 0 0 1 1 2 1 1 1 0
Interest 2 2 2 2 2 5 4 7 11 10 11 10 12
Depreciation 2 2 2 2 2 3 5 9 10 10 12 12 13
Profit before tax 12 13 13 12 14 24 20 20 14 24 23 22 15
Tax % 20% 25% 25% 25% 28% 27% 22% 27% 29% 29% 23% 27% 27%
9 10 10 9 10 17 15 15 10 17 18 16 11
EPS in Rs 5.49 5.76 3.74 3.64 3.98 6.25 5.59 5.35 3.55 5.81 5.66 5.09 3.63
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
87 105 134 161 254 431 644 1,153 1,288
80 90 117 137 220 374 562 1,015 1,120
Operating Profit 7 15 17 23 34 56 82 139 169
OPM % 8% 14% 13% 15% 13% 13% 13% 12% 13%
1 0 0 0 1 3 1 5 4
Interest 3 3 3 7 8 8 10 33 43
Depreciation 2 3 2 5 6 8 9 34 46
Profit before tax 2 10 12 11 21 43 63 77 83
Tax % 33% 36% 31% 30% 29% 25% 26% 27%
2 6 8 8 15 32 46 57 61
EPS in Rs 9.47 5.94 6.21 5.98 8.92 18.83 16.73 19.68 20.19
Dividend Payout % 0% 0% 10% 0% 0% 0% 0% 3%
Compounded Sales Growth
10 Years: %
5 Years: 54%
3 Years: 66%
TTM: 20%
Compounded Profit Growth
10 Years: %
5 Years: 47%
3 Years: 56%
TTM: 7%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -29%
Return on Equity
10 Years: %
5 Years: 18%
3 Years: 18%
Last Year: 14%

Balance Sheet

Figures in Rs. Crores

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 2 11 13 13 17 17 28 29 31
Reserves 10 9 21 35 54 84 348 435 519
29 25 56 68 80 87 297 372 336
7 13 14 23 23 27 37 44 140
Total Liabilities 47 58 105 140 174 216 709 880 1,025
12 12 43 50 59 54 135 366 352
CWIP 0 1 0 0 8 10 103 13 31
Investments 0 0 0 0 0 0 0 0 0
36 46 62 90 107 152 471 501 642
Total Assets 47 58 105 140 174 216 709 880 1,025

Cash Flows

Figures in Rs. Crores

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
4 7 6 1 10 4 -101 5
-0 -4 -32 -12 -23 -4 -222 -182
-4 -3 30 9 12 -0 426 74
Net Cash Flow -0 -0 4 -2 -1 -1 104 -102

Ratios

Figures in Rs. Crores

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 23 36 29 52 28 23 49 39
Inventory Days 165 196 169 251 174 150 172 124
Days Payable 28 31 21 63 9 14 13 8
Cash Conversion Cycle 161 201 177 240 193 159 207 155
Working Capital Days 121 111 116 133 123 107 166 131
ROCE % 30% 22% 18% 21% 28% 17% 15%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
66.03% 66.03% 66.03% 60.92% 60.91% 60.91% 60.91% 58.28% 57.16% 57.15% 57.27%
2.18% 2.70% 2.11% 2.52% 2.22% 2.81% 2.58% 6.51% 10.10% 9.55% 9.40%
0.43% 0.37% 0.37% 0.18% 0.00% 0.00% 0.00% 0.00% 0.16% 0.38% 0.05%
31.35% 30.90% 31.51% 36.38% 36.86% 36.28% 36.52% 35.21% 32.59% 32.93% 33.30%
No. of Shareholders 38,50833,47132,85630,70335,94537,85039,80643,56344,37345,72049,733

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls